| Period Ending: | 2030 12-31 |
2029 12-31 |
2028 12-31 |
2027 12-31 |
2026 12-31 |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-30 |
2021 12-30 |
2020 12-30 |
2019 12-30 |
2018 12-30 |
2017 12-30 |
2016 12-30 |
2015 12-30 |
2014 12-30 |
2013 12-30 |
2012 12-30 |
2011 12-30 |
2010 12-30 |
2009 12-30 |
2008 12-30 |
2007 12-30 |
2006 12-30 |
2005 12-30 |
2004 12-30 |
2003 12-30 |
2002 12-30 |
2001 12-30 |
2000 12-30 |
1999 12-30 |
1998 12-30 |
1997 12-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Number of Analysts | 6 | 3 | 7 | 9 | 10 | 9 | 7 | 6 | 1 | 2 | 2 | 1 | 9 | 17 | 8 | 15 | 18 | 20 | 8 | 18 | 13 | 15 | 9 | 7 | 17 | 10 | 7 | 18 | 15 | 9 | 14 | 18 | 7 | 8 |
| Estimated Revenue | ||||||||||||||||||||||||||||||||||
| Low | 23,045 | 19,694 | 19,675 | 16,909 | 16,098 | 15,218 | 15,117 | 13,559 | 15,387 | 13,981 | 14,756 | 16,397 | 12,660 | 12,347 | 12,060 | 12,592 | 9,778 | 10,793 | 10,518 | 11,488 | 12,168 | 10,953 | 12,071 | 12,560 | 11,914 | 13,998 | 11,498 | 9,532 | 8,081 | 8,187 | 7,147 | 4,350 | 3,092 | 6,256 |
| Average | 24,580 | 21,006 | 19,682 | 18,387 | 17,350 | 16,088 | 15,200 | 14,462 | 16,198 | 14,717 | 15,533 | 17,260 | 13,327 | 12,997 | 12,695 | 13,255 | 12,222 | 13,492 | 13,147 | 14,360 | 15,210 | 13,691 | 15,089 | 15,700 | 14,892 | 17,497 | 14,373 | 11,915 | 10,101 | 10,234 | 8,934 | 5,438 | 3,865 | 7,820 |
| High | 26,000 | 22,219 | 19,689 | 19,253 | 18,007 | 16,672 | 15,336 | 15,297 | 17,482 | 15,884 | 16,765 | 18,629 | 14,384 | 14,028 | 13,702 | 14,306 | 14,667 | 16,190 | 15,776 | 17,232 | 18,253 | 16,429 | 18,106 | 18,840 | 17,871 | 20,997 | 17,248 | 14,299 | 12,122 | 12,281 | 10,721 | 6,526 | 4,638 | 9,384 |
| Estimated EBITDA | ||||||||||||||||||||||||||||||||||
| Low | 12,818 | 10,954 | 10,943 | 9,405 | 8,954 | 8,464 | 8,408 | 7,541 | 7,258 | 6,170 | 43.85 | 2,677 | 3,476 | 3,294 | 2,960 | 3,076 | 2,327 | 2,809 | 774.6 | 2,425 | 4,426 | 2,041 | 2,041 | 3,154 | 1,583 | 1,069 | 1,597 | 514.3 | 1,613 | 645.2 | 387.6 | 404.5 | 635 | 491.4 |
| Average | 13,672 | 11,684 | 10,947 | 10,227 | 9,650 | 8,948 | 8,455 | 8,044 | 9,072 | 7,713 | 642.4 | 3,395 | 4,345 | 4,117 | 3,700 | 3,844 | 2,909 | 3,512 | 1,393 | 3,032 | 5,533 | 2,552 | 2,551 | 4,315 | 1,979 | 1,336 | 1,996 | 743.9 | 2,016 | 897.6 | 572.6 | 531.2 | 837.4 | 614.3 |
| High | 14,461 | 12,359 | 10,951 | 10,709 | 10,016 | 9,273 | 8,530 | 8,508 | 10,887 | 9,255 | 1,241 | 4,114 | 5,215 | 4,940 | 4,440 | 4,613 | 3,491 | 4,214 | 2,012 | 3,638 | 6,639 | 3,063 | 3,062 | 5,475 | 2,375 | 1,603 | 2,395 | 973.6 | 2,419 | 1,150 | 757.7 | 658 | 1,040 | 737.1 |
| Estimated EBIT | ||||||||||||||||||||||||||||||||||
| Low | 11,498 | 9,826 | 9,817 | 8,437 | 8,032 | 7,593 | 7,543 | 6,765 | 1,927 | 2,381 | 1,599 | 1,755 | 2,759 | 3,258 | 2,833 | 2,930 | 2,142 | 2,688 | 616 | 2,293 | 4,422 | 1,898 | 2,764 | 1,412 | 2,350 | 1,626 | 2,226 | 2,001 | 2,278 | 1,390 | 1,035 | 1,029 | 1,108 | 1,047 |
| Average | 12,264 | 10,481 | 9,820 | 9,174 | 8,657 | 8,027 | 7,584 | 7,216 | 2,566 | 2,976 | 1,998 | 2,436 | 3,449 | 4,072 | 3,542 | 3,662 | 2,677 | 3,361 | 1,216 | 2,866 | 5,528 | 2,396 | 3,455 | 1,951 | 2,937 | 2,033 | 2,782 | 2,502 | 2,848 | 1,742 | 1,294 | 1,287 | 1,386 | 1,309 |
| High | 12,972 | 11,086 | 9,824 | 9,606 | 8,985 | 8,318 | 7,652 | 7,632 | 3,205 | 3,571 | 2,398 | 3,118 | 4,139 | 4,887 | 4,250 | 4,394 | 3,213 | 4,033 | 1,816 | 3,439 | 6,633 | 2,894 | 4,146 | 2,490 | 3,525 | 2,439 | 3,339 | 3,002 | 3,417 | 2,094 | 1,553 | 1,544 | 1,663 | 1,571 |
| Estimated Net Income | ||||||||||||||||||||||||||||||||||
| Low | 3,619 | 3,386 | 3,449 | 3,238 | 3,041 | 2,904 | 2,330 | 1,880 | 1,756 | 2,601 | -818.4 | 765.2 | 1,885 | 2,360 | 1,657 | 1,576 | 1,033 | 1,372 | -0.856 | 1,131 | 2,166 | 936 | 1,371 | 1,820 | 940.6 | 685.6 | 1,023 | -31.89 | 1,076 | 382.9 | 276.1 | 174.5 | 403.8 | 313.1 |
| Average | 3,939 | 3,685 | 3,479 | 3,280 | 3,062 | 2,925 | 2,364 | 2,004 | 2,418 | 3,252 | -349.6 | 1,300 | 2,356 | 2,950 | 2,071 | 1,970 | 1,291 | 1,715 | 328.4 | 1,413 | 2,708 | 1,174 | 1,714 | 2,534 | 1,176 | 857 | 1,279 | 189.1 | 1,344 | 534.4 | 396.2 | 277.9 | 536.2 | 391.4 |
| High | 4,234 | 3,962 | 3,509 | 3,323 | 3,083 | 2,947 | 2,398 | 2,200 | 3,081 | 3,902 | 119.2 | 1,834 | 2,827 | 3,540 | 2,486 | 2,363 | 1,549 | 2,058 | 657.7 | 1,696 | 3,250 | 1,413 | 2,056 | 3,248 | 1,411 | 1,028 | 1,535 | 410 | 1,613 | 685.9 | 516.2 | 381.2 | 668.5 | 469.7 |
| Estimated SGA Expenses | ||||||||||||||||||||||||||||||||||
| Low | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Average | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| High | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Estimated EPS | ||||||||||||||||||||||||||||||||||
| Low | 4.23 | 3.96 | 4.03 | 3.79 | 3.56 | 3.39 | 2.72 | 2.2 | 3.84 | 3.61 | 3.32 | 3.93 | 3.79 | 3.35 | 3.56 | 3.41 | 2.66 | 2.7 | 2.57 | 2.49 | 2.68 | 2.22 | 2.24 | 2.05 | 1.63 | 1.49 | 1.97 | 1.72 | 1.88 | 1.59 | 1.26 | 1.16 | 1.01 | 1.18 |
| Average | 4.61 | 4.31 | 4.07 | 3.83 | 3.58 | 3.41 | 2.75 | 2.39 | 4.1 | 3.86 | 3.55 | 4.21 | 4.05 | 3.58 | 3.81 | 3.64 | 3.31 | 3.39 | 3.21 | 3.11 | 3.34 | 2.77 | 2.8 | 2.58 | 2.03 | 1.87 | 2.46 | 2.15 | 2.36 | 1.98 | 1.57 | 1.46 | 1.26 | 1.47 |
| High | 4.95 | 4.63 | 4.1 | 3.89 | 3.6 | 3.45 | 2.8 | 2.57 | 4.53 | 4.26 | 3.91 | 4.64 | 4.47 | 3.95 | 4.2 | 4.02 | 3.96 | 4.08 | 3.85 | 3.73 | 4 | 3.32 | 3.36 | 3.11 | 2.43 | 2.25 | 2.95 | 2.58 | 2.84 | 2.37 | 1.88 | 1.76 | 1.51 | 1.76 |